Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 454,187.72 | 569,033.84 | 764,621.2 | 936,962.71 | 870,250.39 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16.1% | +25.29% | +34.37% | +22.54% | -7.12% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 291,839.35 | 354,181.33 | 608,179.52 | 884,671.03 | 952,926.5 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 162,348.36 | 214,852.52 | 156,441.68 | 52,291.67 | -82,676.11 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -34.41% | +32.34% | -27.19% | -66.57% | -258.11% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.74% | 37.76% | 20.46% | 5.58% | -9.5% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 67,395.78 | 83,069.2 | 92,428.78 | 117,515.62 | 132,153.21 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 94,952.58 | 131,783.31 | 64,012.91 | -65,223.95 | -214,829.32 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -48.01% | +38.79% | -51.43% | -201.89% | -229.37% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20.91% | 23.16% | 8.37% | -6.96% | -24.69% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -742.56 | -1,465.36 | -4,291.85 | -7,276.82 | -2,390.61 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +78.89% | -97.34% | -192.89% | -69.55% | +67.15% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,035.86 | -1,608.24 | -4,693.06 | -7,858.49 | -3,267.32 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 293.3 | 142.88 | 401.22 | 581.66 | 876.7 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,117.85 | -46.86 | 3,196.33 | -4,328.89 | -40,939.94 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 89,092.17 | 130,271.09 | 62,917.39 | -76,829.66 | -258,159.87 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 336.5 | 8,349.33 | 308.14 | -224.29 | 74,407.28 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,732.45 | -1,797.51 | -211.47 | -970.18 | -157.47 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 87,696.22 | 136,760.53 | 63,203.07 | -81,401.71 | -180,567.68 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -46.37% | +55.95% | -53.79% | -228.79% | -121.82% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 19.31% | 24.03% | 8.27% | -8.69% | -20.75% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,376.78 | 34,504.76 | 20,952.31 | -19,232.93 | 34,485.98 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 64,319.44 | 102,255.77 | 42,250.75 | -62,168.77 | -215,053.66 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,278.73 | -1,117.83 | 5,114.77 | -2,091.56 | 21,430.62 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 62,040.72 | 101,137.94 | 47,365.52 | -64,260.33 | -193,623.04 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -50.82% | +63.02% | -53.17% | -235.67% | -201.31% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.66% | 17.77% | 6.19% | -6.86% | -22.25% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 62,040.72 | 101,137.94 | 47,365.52 | -64,260.33 | -193,623.04 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,133.7 | 1,848.14 | 865.53 | -1,174.26 | -3,538.16 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -50.33% | +63.02% | -53.17% | -235.67% | -201.31% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,133.7 | 1,848 | 849 | -1,174.26 | -3,538.16 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -50.32% | +63.01% | -54.06% | -238.31% | -201.31% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 54.72 | 54.72 | 54.72 | 54.72 | 54.72 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 54.72 | 54.72 | 54.72 | 54.72 | 54.72 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 100 | 100 | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | 0% | - | - | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 102,954.29 | 140,217.52 | 74,901.47 | -51,019.48 | -200,282.58 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -45.48% | +36.19% | -46.58% | -168.12% | -292.56% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22.67% | 24.64% | 9.8% | -5.45% | -23.01% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 94,952.58 | 131,783.31 | 64,012.91 | -65,223.95 | -214,829.32 | |||||||||